| Statement of Cash Flows | 
		
  | 
		
  | 
		
  | 
		
  | 
		
	
		
  | 
		
  | 
		
  | 
		
  | 
		
	
		
  | 
		
  | 
		
  | 
		
  | 
		
	
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
	
		
  | 
		
  | 
		
  | 
		Historical | 
		f | 
		
	
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		Year 1 | 
		Year 2 | 
		Year 3 | 
		Year 4 | 
		Year 5 | 
	
	
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
	
	
		
  | 
		
  | 
		Beginning Cash | 
		 $-  | 
		 $-  | 
		 $-  | 
		 $-  | 
		 $-  | 
		 $-  | 
		 $-  | 
	
	
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
	
	
		| CASH FLOWS FROM OPERATING ACTIVITIES: | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
	
	
		
  | 
		Net Income | 
		
  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
	
	
		
  | 
		Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
	
	
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
	
	
		
  | 
		
  | 
		Add: Depreciation | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
	
	
		
  | 
		
  | 
		Add: Amortization | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
	
	
		
  | 
		Changes in Current Assets and Liabilities: | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
	
	
		
  | 
		
  | 
		Marketable Securities | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
	
	
		
  | 
		
  | 
		Accounts Receivable | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
	
	
		
  | 
		
  | 
		Inventory | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
	
	
		
  | 
		
  | 
		Prepayments | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
	
	
		
  | 
		
  | 
		Other Current Assets | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
	
	
		
  | 
		
  | 
		Accounts Payable | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
	
	
		
  | 
		
  | 
		Other Current Liabilities | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
	
	
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
	
	
		
  | 
		
  | 
		Net Cash Provided (Used) by Operations | 
		 $-  | 
		 $-  | 
		 $-  | 
		 $-  | 
		 $-  | 
		 $-  | 
		 $-  | 
	
	
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
	
	
		| CASH FLOWS FROM FINANCING ACTIVITIES: | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
	
	
		
  | 
		Notes Receivable | 
		
  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
	
	
		
  | 
		Notes Payable | 
		
  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
	
	
		
  | 
		Principal Payments | 
		
  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
	
	
		
  | 
		New Borrowing | 
		
  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
	
	
		
  | 
		Additional Paid-in Capital | 
		
  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
	
	
		
  | 
		Additions to Patronage Capital Credits | 
		
  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
	
	
		
  | 
		Payment of Dividends | 
		
  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
	
	
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
	
	
		
  | 
		
  | 
		Net Cash Provided by Financing Activities | 
		 $-  | 
		 $-  | 
		 $-  | 
		 $-  | 
		 $-  | 
		 $-  | 
		 $-  | 
	
	
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
	
	
		| CASH FLOWS FROM INVESTING ACTIVITIES: | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
	
	
		
  | 
		Capital Expenditures | 
		
  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
	
	
		
  | 
		Amortizable Asset (Net of Amortization) | 
		
  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
	
	
		
  | 
		Long-Term Investments | 
		
  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
		 -  | 
	
	
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
	
	
		
  | 
		
  | 
		Net Cash Used by Investing Activities | 
		 $-  | 
		 $-  | 
		 $-  | 
		 $-  | 
		 $-  | 
		 $-  | 
		 $-  | 
	
	
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
	
	
		
  | 
		
  | 
		Net Increase (Decrease) in Cash | 
		 $-  | 
		 $-  | 
		 $-  | 
		 $-  | 
		 $-  | 
		 $-  | 
		 $-  | 
	
	
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
		
  | 
	
	
		
  | 
		
  | 
		Ending Cash | 
		 $-  | 
		 $-  | 
		 $-  | 
		 $-  | 
		 $-  | 
		 $-  | 
		 $-  |